{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["TDSheet"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"TDSheet","index":0,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,1,2,3]
[null,null,1000,1000,1000]
[null,null,1000,1000,1000]
[null,null,{"$f":"IF(C4=0,\"\",C4/C3-1)","v":0},{"$f":"IF(D4=0,\"\",(D4)/D3-1)","v":0},{"$f":"IF(E4=0,\"\",(E4-F17)/E3-1)","v":0}]
[null,null,0.2,0.2,0.1]
[null,null,2,2,2,null,"База"]
[null,null,{"$f":"$G8*C9","v":300},{"$f":"$G8*D9","v":300},{"$f":"$G8*E9","v":400},null,1000]
[null,null,0.3,0.3,0.4,null,{"$f":"SUM(C9:E9)","v":1}]
[null,"___кв 2 015 г",{"$f":"IF(C4=0,\"\",C11/C$8)","v":1},{"$f":"IF(D4=0,\"\",D11/D$8)","v":1},{"$f":"IF(E4=0,\"\",E11/E$8)","v":1},{"$f":"IF(F4=0,\"\",F11/F$8)","v":""},"Итого"]
["Итоговый показатель","___кв 2 015 г",{"$f":"IF(C4=0,\"\",C$8*(IF(C5>0,IF(C5<C$6,1+C5/C$6*(C$7-1),C$7),IF(C5<-C$6,0,1+C5/C$6))))","v":300},{"$f":"IF(D4=0,\"\",D$8*(IF(D5>0,IF(D5<D$6,1+D5/D$6*(D$7-1),D$7),IF(D5<-D$6,0,1+D5/D$6))))","v":300},{"$f":"IF(E4=0,\"\",E$8*(IF(E5>0,IF(E5<E$6,1+E5/E$6*(E$7-1),E$7),IF(E5<-E$6,0,1+E5/E$6))))","v":400},{"$f":"IF(F4=0,\"\",F$8*(IF(F5>0,IF(F5<F$6,1+F5/F$6*(F$7-1),F$7),IF(F5<-F$6,0,1+F5/F$6))))","v":""},{"$f":"(C11+D11)*(E11>0)+E11*(C11*D11>0)+IF(AND(C11>0,D11>0,E11>0),D14,0)","v":2000}]
[]
[null,4,6,"Итого по показателю \"4\""]
[4,0.1,10000,{"$f":"C14*B14","v":1000}]
[]
[null,"0-30","30-60","60-90",90,"Сумма"]
[null,0,0,0,0,{"$f":"B17*0+C17*1.5+D17*1.75+E17*2","v":0}]